Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.14% first-year return on $93,117 initial cash invested.
-8.14%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$2,928
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,928 income − $3,560 expenses = $632 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,117
Downpayment
20%
$71,540
Closing costs
1%
$3,577
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,928
Total Expenses
$3,560
Mortgage P&I
61%
$1,775
Property Taxes
9%
$264
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732